Flat NE6 2 beds 1 bath

Sackville Road, Heaton, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£13,201

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£67,457

↗ 27%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£13,544	£13,614	£13,698	£13,784	£13,879	£68,519
Profit Before Tax	£2,704	£2,878	£3,206	£3,542	£3,968	£16,298
Profit After Tax	£2,191	£2,331	£2,597	£2,869	£3,214	£13,201
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£10,941	£11,387	£17,326	£19,821	£21,183	£80,658
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	15%	23%	26%	28%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change